DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$205.48
Today's Fair Value
$307.13 +49.47%
Margin of Safety
+33.10%
Projected Value (5Y)
$494.63 +140.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.01% | CAGR (5y): -1.15%
%
Regression: -1.59% | CAGR (5y): 0.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.01x)
%